Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

1. Based on this income statement , is your company doing better or worse than last year? Explain your answer based on the Dollar &

1. Based on this income statement, is your company doing better or worse than last year? Explain your answer based on the Dollar & % Change.

income statement

2019 2018 $ Change % Change
Total Revenue $ 22,428 $ 21,965 $ 463 2%
Operating Expenses $ 19,471 $ 18,759 $ 712 4%
Operating Income or Loss $ 2,957 $ 3,206 $ (249) -8%
Interest Expense $ 118 $ 131 $ (13) -10%
Capitalized Interest $ (36) $ (38) $ 2 -5%
Interest Income $ (90) $ (69) $ (21) 30%
Other (gains) losses, net $ 8 $ 18 $ (10) -56%
Net Income from Continuing Operations $ - $ 42 $ (42) -100%
Non-recurring Events $ 657 $ 699 $ (42) -6%
Net Income $ 2,300 $ 2,465 $ (165) -7%
*all numbers in thousands.

2. Based on this BALANCE SHEET, is this company doing better or worse than last year? Explain your answer based on the Common Size Analysis.

2019 2018 Common Size % 2018 Common Size % 2017
Cash and Cash Equivalents $ 2,548 $ 1,854 9.84% 7.06%
ST Investments $ 1,524 $ 1,835 5.89% 6.99%
Accounts and Other Receivables $ 1,086 $ 568 4.19% 2.16%
Inventory $ 529 $ 461 2.04% 1.76%
Prepaid Expenses $ 287 $ 310 1.11% 1.18%
Total Current Assets $ 5,974 $ 5,028 23.07% 19.16%
Flight Equipment $ 21,629 $ 21,753 83.53% 82.89%
Ground Property & Equipment $ 5,672 $ 4,960 21.90% 18.90%
Deposits on Flight Equipment $ 248 $ 775 0.96% 2.95%
Assets constructed for others $ 164 $ 1,768 0.63% 6.74%
Less Allowance for Depreciation $ 10,688 $ 9,731 41.27% 37.08%
Goodwill $ 970 $ 970 3.75% 3.70%
Other Assets $ 1,926 $ 720 7.44% 2.74%
Total Assets $ 25,895 $ 26,243 100.00% 100.00%
Total Current Liabilities $ 8,952 $ 7,905 34.57% 30.12%
Long Term Debt $ 1,846 $ 2,771 7.13% 10.56%
Other Liabilities $ 1,684 $ 650 6.50% 2.48%
Deferred Long Term Liability Charges $ 2,364 $ 2,427 9.13% 9.25%
Minority Interest $ 1,053 $ 936 4.07% 3.57%
Negative Goodwill $ 164 $ 1,701 0.63% 6.48%
Total Liabilities $ 16,063 $ 16,390 62.03% 62.45%
Total Stockholders Equity $ 9,832 $ 9,853 37.97% 37.55%
*all numbers in thousands

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Organisational Change Audit

Authors: Ralph Houston

1st Edition

1907766014, 978-1907766015

More Books

Students also viewed these Accounting questions